The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 108.35 USD. With the latest stock price at 172.57 USD, the upside of Vicor Corp based on DCF is -37.2%.
Based on the latest price of 172.57 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 37.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.4% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 67.42 - 384.81 | 108.35 |
| Upside | -60.9% - 123.0% | -37.2% |